| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 713.00 | 713.00 | | 713.00 |
BJ TOTAL (I) | 713.00 | 713.00 | | 713.00 |
BT Goods | 89.00 | | 89.00 | 89.00 |
BZ Other receivables | 250.00 | | 250.00 | 250.00 |
CF Cash and cash equivalents | 12 741.00 | | 12 741.00 | 12 741.00 |
CH Prepaid expenses | 3 650.00 | | 3 650.00 | 3 650.00 |
CJ TOTAL (II) | 16 730.00 | | 16 730.00 | 16 730.00 |
CO Grand total (0 to V) | 17 443.00 | 713.00 | 16 730.00 | 17 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -69 195.00 | -65 595.00 | | -69 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 253.00 | -3 600.00 | | 5 253.00 |
DL TOTAL (I) | -53 942.00 | -59 195.00 | | -53 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 812.00 | 60 383.00 | | 59 812.00 |
DX Trade payables and related accounts | 1 826.00 | 1 784.00 | | 1 826.00 |
DY Tax and social security liabilities | 9 034.00 | 6 242.00 | | 9 034.00 |
EC TOTAL (IV) | 70 672.00 | 68 409.00 | | 70 672.00 |
EE Grand total (I to V) | 16 730.00 | 9 214.00 | | 16 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 24 818.00 | | 24 818.00 | 24 818.00 |
FJ Net sales | 24 818.00 | | 24 818.00 | 24 818.00 |
FO Operating subsidies | | | 4 602.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 29 429.00 | |
FS Purchases of goods (including customs duties) | | | 690.00 | |
FT Inventory change (goods) | | | 125.00 | |
FW Other purchases and external expenses | | | 6 835.00 | |
FX Taxes, duties, and similar payments | | | 2 364.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 5 162.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 176.00 | |
GG - OPERATING RESULT (I - II) | | | 5 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 429.00 | 23 804.00 | | 29 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 176.00 | 27 404.00 | | 24 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 253.00 | -3 600.00 | | 5 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 713.00 | | | 713.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 713.00 | | | 713.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VY TOTAL – STATEMENT OF LIABILITIES | 4.00 | -8.00 | 1.00 | 4.00 |
